[INNITY] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 407.38%
YoY- 715.43%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 39,457 35,607 33,619 31,793 27,742 24,674 22,948 43.56%
PBT 3,368 2,945 2,152 2,141 563 -257 355 348.77%
Tax -191 -175 -145 -125 -113 -87 -87 68.99%
NP 3,177 2,770 2,007 2,016 450 -344 268 420.68%
-
NP to SH 3,333 2,883 2,089 1,994 393 -375 201 551.38%
-
Tax Rate 5.67% 5.94% 6.74% 5.84% 20.07% - 24.51% -
Total Cost 36,280 32,837 31,612 29,777 27,292 25,018 22,680 36.81%
-
Net Worth 17,924 0 15,681 15,656 14,312 13,698 1,408,609 -94.56%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 17,924 0 15,681 15,656 14,312 13,698 1,408,609 -94.56%
NOSH 126,404 123,571 125,753 125,555 124,999 125,675 124,545 0.99%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.05% 7.78% 5.97% 6.34% 1.62% -1.39% 1.17% -
ROE 18.60% 0.00% 13.32% 12.74% 2.75% -2.74% 0.01% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 31.21 28.81 26.73 25.32 22.19 19.63 18.43 42.11%
EPS 2.64 2.33 1.66 1.59 0.31 -0.30 0.16 549.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1418 0.00 0.1247 0.1247 0.1145 0.109 11.31 -94.61%
Adjusted Per Share Value based on latest NOSH - 125,555
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.30 25.54 24.12 22.81 19.90 17.70 16.46 43.56%
EPS 2.39 2.07 1.50 1.43 0.28 -0.27 0.14 564.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1286 0.00 0.1125 0.1123 0.1027 0.0983 10.1046 -94.56%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.40 0.31 0.20 0.16 0.13 0.11 0.09 -
P/RPS 1.28 1.08 0.75 0.63 0.59 0.56 0.49 89.78%
P/EPS 15.17 13.29 12.04 10.07 41.35 -36.86 55.77 -58.05%
EY 6.59 7.53 8.31 9.93 2.42 -2.71 1.79 138.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 0.00 1.60 1.28 1.14 1.01 0.01 4215.11%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 24/05/12 27/02/12 17/11/11 18/08/11 19/05/11 24/02/11 -
Price 0.47 0.31 0.19 0.17 0.14 0.14 0.12 -
P/RPS 1.51 1.08 0.71 0.67 0.63 0.71 0.65 75.49%
P/EPS 17.82 13.29 11.44 10.70 44.53 -46.92 74.36 -61.45%
EY 5.61 7.53 8.74 9.34 2.25 -2.13 1.34 159.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 0.00 1.52 1.36 1.22 1.28 0.01 4701.98%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment